$309,320
NAL Estimated Property Value18111 Mossy Creek Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Gas Oven, Microwave, Electric Range, Gas Range, Dishwasher, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Lot Size5,450 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5047-02-005-0240-907
Lot Number24
SubdivisionMission Sierra Sec 2
Land UseResidential
Legal DescriptionMISSION SIERRA SEC 2, BLOCK 5, LOT 24
Census Tract672904
Assessed Land Value$41,600
Assessed Improvement Value$267,720
Assessment Year2025
About this property
This beautiful house has three large bedroom home. Spacious dining & living rooms with high ceiling. Spacious island kitchen and refrigerator, washer/dryer are included. Very easy access from and to Westpark Tollway, Hwy 6 and 90 to work. New paint.
Investor Tools
$309,320
Estimated Property Value
$190,301Estimated Mortgage Balance
$119,019Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,856 /month
Positive
Cash Flow Estimate:
$619 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$536/month
$530/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,884
$309,320
2025
$41,600
$267,720
$309,320
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,884
$309,320
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Top One Mortgage
Conventional
$208,000
No
First
Nov 22, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,301
$119,019
38%
62%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$1,778/mo
+$582/mo
9.2%
